• Vintage Hockey League
  • Day 39Game 95
    SABRES2
    PENGUINS4
    Boxscore 0 Likes

Finances


Pro Team Payroll

Finances - Pro Team Payroll
B = Bonus     * = No Trade Clause
Players Position(s) Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
Jason Allison
C
 
 
 
 
30 $7,370,000 $7,370,000 $7,370,000 $7,370,000 UFA - - - - -
Mark Recchi
C
LW
RW
 
 
37 $7,313,000 $7,313,000 UFA - - - - - - -
Evgeni Nabokov
 
 
 
 
G
30 $6,382,000 $6,382,000 $6,382,000 UFA - - - - - -
Brian Leetch
 
 
 
D
 
37 $5,865,000 $5,865,000 UFA - - - - - - -
Nicklas Lidstrom
 
 
 
D
 
35 $5,478,000 $5,478,000 UFA - - - - - - -
Marian Hossa
 
 
RW
 
 
26 $4,810,000 $4,810,000 $4,810,000 UFA - - - - - -
Patrick Marleau
C
LW
 
 
 
26 $4,142,000 $4,142,000 $4,142,000 UFA - - - - - -
Shane Doan
 
 
RW
 
 
28 $3,771,000 $3,771,000 UFA - - - - - - -
Wendel Clark
 
LW
 
 
 
39 $3,243,000 UFA - - - - - - - -
Daniel Briere
C
 
RW
 
 
28 $3,099,000 $5,522,000 $5,522,000 $5,522,000 $5,522,000 UFA - - - -
Marty Biron
 
 
 
 
G
28 $2,933,000 UFA - - - - - - - -
Mattias Norstrom
 
 
 
D
 
33 $2,039,000 $2,039,000 $2,039,000 $2,039,000 UFA - - - - -
Lyle Odelein
 
 
 
D
 
37 $1,721,000 UFA - - - - - - - -
DJ Smith
 
 
 
D
 
28 $1,700,000 * $1,700,000 * $1,700,000 * UFA - - - - - -
Patrik Elias
C
LW
 
 
 
29 $1,698,000 $1,698,000 $1,698,000 $1,698,000 UFA - - - - -
Damien Surma
C
LW
 
 
 
25 $1,487,000 $1,487,000 UFA - - - - - - -
Martin St.Louis
C
 
RW
 
 
30 $1,217,000 $1,217,000 $1,217,000 UFA - - - - - -
Brad Fast
 
 
 
D
 
26 $1,200,000 $1,200,000 UFA - - - - - - -
Filip Kuba
 
 
 
D
 
28 $1,168,000 $1,168,000 $1,168,000 UFA - - - - - -
Jason York
 
 
 
D
 
35 $565,000 $565,000 $565,000 UFA - - - - - -
Paul Gaustad
C
 
 
 
 
23 $550,000 UFA - - - - - - - -
Bonus - - - - - - - - - -
PRO TOTALS $67,751,000 $61,727,000 $36,613,000 $16,629,000 $5,522,000 $0 $0 $0 $0 $0

Farm Team Payroll

Finances - Farm Team Payroll
Players Position(s) Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
Dwayne Roloson
 
 
 
 
G
36 $2,631,000 UFA - - - - - - - -
Ales Kotalik
 
 
RW
 
 
26 $1,697,000 $1,697,000 $1,697,000 UFA - - - - - -
Curtis Brown
 
LW
 
 
 
29 $1,310,000 $1,310,000 UFA - - - - - - -
Yuri Babenko
C
 
 
 
 
27 $1,300,000 $1,300,000 UFA - - - - - - -
Stu Barnes
C
LW
RW
 
 
35 $1,229,000 $1,229,000 UFA - - - - - - -
Burke Henry
 
 
 
D
 
26 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Goran Bezina
 
 
 
D
 
26 $1,000,000 $1,000,000 $1,000,000 $1,000,000 UFA - - - - -
Chris Clifford
 
 
 
 
G
39 $1,000,000 $1,000,000 UFA - - - - - - -
Bobby Babcock
 
 
 
D
 
37 $1,000,000 UFA - - - - - - - -
Todd Richards
 
 
 
D
 
39 $887,000 UFA - - - - - - - -
Jeff Odgers
 
 
RW
 
 
36 $848,000 $848,000 $848,000 UFA - - - - - -
Chris Higgins
 
LW
 
 
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Kris Newbury
C
 
 
 
 
23 $650,000 $650,000 $650,000 UFA - - - - - -
Lee Stempniak
 
 
RW
 
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Mark Giordano
 
 
 
D
 
22 $650,000 $650,000 $650,000 UFA - - - - - -
Mike McKenna
 
 
 
 
G
22 $650,000 $650,000 $650,000 UFA - - - - - -
Joe Sacco
 
 
RW
 
 
36 $565,000 $565,000 $565,000 UFA - - - - - -
Aaron Johnson
 
 
 
D
 
22 $550,000 $550,000 UFA - - - - - - -
Cody McCormick
C
 
 
 
 
22 $550,000 $550,000 UFA - - - - - - -
Colby Armstrong
 
 
RW
 
 
23 $550,000 $550,000 UFA - - - - - - -
Dan Blackburn
 
 
 
 
G
22 $550,000 $550,000 UFA - - - - - - -
David Moss
 
LW
 
 
 
24 $550,000 $550,000 UFA - - - - - - -
Kyle Wellwood
C
 
 
 
 
24 $550,000 $550,000 UFA - - - - - - -
P.A. Parenteau
 
LW
 
 
 
22 $550,000 $550,000 UFA - - - - - - -
Bob Boughner
 
 
 
D
 
34 $550,000 UFA - - - - - - - -
Darryl Bootland
 
 
RW
 
 
24 $550,000 UFA - - - - - - - -
Drew Fata
 
 
 
D
 
22 $550,000 UFA - - - - - - - -
Sean McMorrow
 
LW
 
 
 
23 $550,000 UFA - - - - - - - -
Tim Jackman
 
 
RW
 
 
24 $550,000 $1,320,000 $1,320,000 $1,320,000 $1,320,000 UFA - - - -
FARM TOTALS $24,317,000 $18,369,000 $9,680,000 $3,320,000 $1,320,000 $0 $0 $0 $0 $0
SALARY CAP TOTALS $2,431,700 $1,836,900 $968,000 $332,000 $132,000 $0 $0 $0 $0 $0

Coaching Payroll

Finances - Coaching Payroll
Players Age 2004-05 2005-06 2006-07 2007-08 2008-09 2009-10 2010-11 2011-12 2012-13 2014/14
Ted Nolan 46 $2,730,000 $2,730,000 $2,730,000 $2,730,000 - - - - - -
COACHING TOTALS $2,730,000 $2,730,000 $2,730,000 $2,730,000 $0 $0 $0 $0 $0 $0

Attendance

PRO Attendance - 9 Games
Arena Capacity Attendance Attendance Per Game PCT Ticket Price Total
Level 1: 6540 58,860  6,540  100% $185  $10,889,100
Level 2: 5441 48,969  5,441  100% $135  $6,610,815
Level 3: 2164 19,476  2,164  100% $75  $1,460,700
Level 4: 3250 29,250  3,250  100% $40  $1,170,000
Level 5: 1200 10,725  1,192  99% $900  $9,652,500
Total Attendance: 167,280  18,587 100% - $35,739,738

Balance Sheet

Income
Home Games Left -9
Average Attendance - % 18,587 (100%)
Average Income per Game $3,971,082
Year to Date Revenue $ 35,739,738
Estimated Revenue $-35,739,738
End Year Estimated Revenue $0
  Expense
Days Remaining 0
Pro Expenses Per Days $0
Pro Year To Date Expenses $0
Farm Expenses Per Days $0
Farm Year To Date Expenses $0
Pro Payroll $67,751,000
Farm Payroll $2,431,700
Actual Salary Cap Deduction - SUBTRACT THIS TOTAL FROM SALARY CAP $70,182,700

Bank Account
Current Funds $490,058,624
Projected Revenue + $0
Projected Expenses - $70,182,700
Projected Bank Account $419,875,924
 
Salary Cap
Salary Cap $71,000,000
Total Pro Payroll $67,751,000
Refer to Actual Salary Cap Deduction Listed Above. --- Total is INCORRECT --- $3,249,000